Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Juniper Networks, Inc.

JNPR

Valuace

8

Růst

63

Zdraví

81

Cena

$ 39.95

+0.02 (0.05%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues		5,204.9	5,073.6	5,564.5	5,301.2	4,735.4	4,445.1	4,445.4	4,647.5	5,027.2	4,990.1	4,857.8	4,627.1	4,669.1	4,365.4	4,448.7	4,093.3
Cost of Revenues		2,149.6	2,092.1	2,362.6	2,342.9	1,995.3	1,871.4	1,828.6	1,906.3	1,955.1	1,874.8	1,779.2	1,768.9	1,727.7	1,656.6	1,580.1	1,351.5
Gross Profit		3,055.3	2,981.5	3,201.9	2,958.3	2,740.1	2,573.7	2,616.8	2,741.2	3,072.1	3,115.3	3,078.6	2,858.2	2,941.4	2,708.8	2,868.6	2,741.7

Revenue		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Total Revenues		1,280.2	1,404.1	1,331.0	1,189.6	1,148.9	1,364.8	1,397.8	1,430.1	1,371.8	1,448.8
Cost of Revenues		525.5	565.4	557.6	501.1	468.0	557.6	587.4	617.0	600.6	621.8
Gross Profit		754.7	838.7	773.4	688.5	680.9	807.2	810.4	813.1	771.2	827.0

Operating Income		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses		0.0	0.0	1,144.4	1,036.1	1,007.2	958.4	955.7	1,003.2	980.7	1,013.7	994.5	1,006.2	1,043.2	1,101.6	1,026.8	917.9
Selling General & Admin Expenses		0.0	0.0	1,489.4	1,382.9	1,302.5	1,194.2	1,183.6	1,158.5	1,177.7	1,197.8	1,172.7	1,254.7	1,293.2	1,245.6	1,180.2	1,034.9
Depreciation & Amortization		154.0	156.9	192.2	212.3	237.4	212.4	280.9	210.5	225.6	206.7	176.5	186.1	189.9	187.0	170.0	155.3
Total Operating Expenses		2,649.2	2,689.7	2,633.8	2,419.0	2,309.7	2,152.6	2,139.3	2,161.7	2,158.4	2,211.5	2,167.2	2,260.9	2,336.4	2,351.9	2,212.3	1,957.0
Operating Income		395.4	291.8	470.1	519.1	533.9	544.1	442.2	572.2	848.1	900.5	912.0	-419.7	565.9	308.1	618.5	767.6

Operating Income		TTM	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
R&D Expenses		0.0	0.0	0.0	0.0	0.0	289.1	288.5	282.0	284.8	269.2
Selling General & Admin Expenses		0.0	0.0	0.0	0.0	0.0	372.9	371.8	373.5	371.2	356.4
Depreciation & Amortization		36.5	42.1	37.4	38.0	44.2	47.3	59.1	59.3	59.5	48.1
Total Operating Expenses		665.3	671.8	679.3	632.8	662.7	662.0	660.3	655.5	656.0	625.6
Operating Income		89.4	166.9	94.1	45.0	-14.2	125.7	87.6	141.1	115.7	203.5

Net Income		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income		74.9	72.2	50.6	19.6	14.9	36.3	79.1	72.7	53.0	35.4	21.8	10.0	8.7	11.0	9.7	1.9
Interest Expense		79.7	81.3	80.0	58.6	50.8	77.0	88.7	103.2	101.2	97.7	83.3	66.9	58.4	52.9	49.5	0.0
Other Expense		5.4	-3.4	-121.1	17.2	-223.8	-278.9	-27.8	-46.8	-101.9	-65.6	-59.2	-683.6	-79.5	-65.4	-84.5	-6.6
IBT		404.0	288.4	349.0	536.3	310.1	265.2	414.4	532.7	811.8	838.2	852.2	-86.3	525.5	291.5	571.7	778.2
Income Tax Expense		45.9	0.5	29.2	60.5	57.4	7.4	69.4	-34.2	505.6	237.0	218.5	248.0	85.7	105.0	146.7	158.8
Net Income		352.8	287.9	310.2	471.0	252.7	257.8	345.0	566.9	306.2	601.2	633.7	-334.3	439.8	186.5	425.1	618.4

Net Income		TTM	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Interest Income		19.6	18.9	19.7	16.7	16.9	15.3	14.1	11.7	9.5	8.2
Interest Expense		18.9	19.7	20.6	20.5	20.5	20.6	20.5	19.7	9.7	17.5
Other Expense		-7.6	10.4	0.6	2.0	-12.2	-8.1	-4.8	-99.6	-8.6	1.5
IBT		81.8	180.5	94.7	47.0	-26.4	117.6	82.8	41.5	107.1	205.0
Income Tax Expense		17.7	15.3	2.1	10.8	-27.7	-10.4	5.0	15.0	19.6	22.4
Net Income		64.1	162.0	92.6	34.1	-0.8	124.3	76.1	24.4	85.4	180.4

Per Share Data		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS		$0.00	$0.00	$0.97	$1.46	$0.78	$0.78	$1.01	$1.62	$0.81	$1.55	$1.62	$-0.73	$0.88	$0.36	$0.80	$1.18
EPS Diluted		$0.00	$0.00	$0.95	$1.43	$0.76	$0.77	$0.99	$1.60	$0.80	$1.53	$1.59	$-0.73	$0.86	$0.35	$0.79	$1.15
Shares Outstanding		333.3	327.2	320.0	322.1	324.4	330.4	343.2	349.0	377.7	381.7	390.6	457.4	501.8	520.9	529.8	522.4
Diluted Shares Outstanding		339.2	334.6	325.9	329.5	331.6	335.2	348.2	354.4	384.2	387.8	399.4	457.4	510.3	526.2	541.4	538.8

Per Share Data		TTM	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
EPS		$0.00	$0.00	$0.00	$0.00	$0.00	$0.39	$0.24	$0.08	$0.27	$0.56
EPS Diluted		$0.00	$0.00	$0.00	$0.00	$0.00	$0.38	$0.24	$0.07	$0.26	$0.55
Shares Outstanding		333.3	331.6	329.4	325.1	322.6	319.2	319.3	319.3	322.3	323.0
Diluted Shares Outstanding		339.2	338.1	335.9	332.7	322.6	324.6	323.8	326.0	329.1	329.9

Current Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents		948.5	1,224.3	1,068.1	880.1	922.5	1,361.9	1,215.8	2,489.0	2,006.5	1,833.2	1,420.9	1,639.6	2,284.0	2,407.8	2,910.4	1,811.9
Short Term Investments		186.7	160.3	139.4	210.3	315.5	412.1	738.0	1,070.1	1,026.1	752.3	527.1	332.2	561.9	441.5	641.3	474.5
Total Cash & ST Investments		1,135.2	1,384.6	1,207.5	1,090.4	1,238.0	1,774.0	1,953.8	3,559.1	3,032.6	2,585.5	1,948.0	1,971.8	2,845.9	2,849.3	3,551.7	2,286.4
Accounts Receivable		878.9	1,163.3	1,044.1	1,227.3	994.4	964.1	879.7	754.6	852.0	1,054.1	780.7	598.9	578.3	438.4	577.4	596.6
Inventory		926.1	830.1	952.4	619.4	272.6	210.2	90.6	80.6	93.8	87.6	66.6	54.5	37.5	62.5	0.0	0.0
Other Current Assets		504.1	467.6	591.5	680.0	451.6	533.1	376.3	268.1	299.9	332.3	183.7	254.2	199.9	140.4	310.5	331.3
Total Current Assets		3,444.3	3,845.6	3,795.5	3,617.1	2,956.6	3,271.2	3,209.8	4,581.8	4,184.5	3,971.9	2,912.4	2,971.9	3,703.9	3,600.7	4,439.7	3,214.4

Current Assets		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Cash And Equivalents		1,289.4	1,224.3	1,065.0	935.0	1,069.8	1,068.1	1,243.5	1,089.4	923.5	880.1
Short Term Investments		268.7	160.3	166.7	186.7	187.9	139.4	133.6	144.7	174.9	210.3
Total Cash & ST Investments		1,558.1	1,384.6	1,231.7	1,121.7	1,257.7	1,207.5	1,377.1	1,234.1	1,098.4	1,090.4
Accounts Receivable		918.4	1,163.3	958.1	878.9	814.9	1,044.1	937.3	908.5	1,061.8	1,227.3
Inventory		824.7	830.1	872.5	926.1	958.2	952.4	976.3	925.7	761.5	619.4
Other Current Assets		436.1	467.6	463.2	517.6	510.1	591.5	580.6	682.7	736.4	680.0
Total Current Assets		3,737.3	3,845.6	3,525.5	3,444.3	3,540.9	3,795.5	3,871.3	3,751.0	3,658.1	3,617.1

Long-Term Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment		832.0	840.4	801.3	808.4	864.3	946.9	1,000.6	951.7	1,021.1	1,063.8	1,021.0	904.3	882.3	811.9	598.6	493.9
Goodwill		3,734.4	3,734.3	3,734.4	3,734.4	3,762.1	3,669.6	3,337.1	3,108.8	3,096.2	3,081.7	2,981.3	2,981.5	4,057.7	4,057.8	3,928.1	3,927.8
Intangible Assets		63.8	42.5	91.8	160.5	284.3	266.7	185.8	118.5	128.1	130.2	33.9	62.4	106.9	128.9	123.1	121.8
Long-Term Investments		426.8	385.4	116.8	139.6	455.5	656.6	589.8	199.0	988.4	1,071.8	1,244.2	1,133.1	1,251.9	988.1	740.7	535.2
Other Long-Term Assets		927.0	1,159.7	978.7	866.7	564.2	567.3	514.6	403.5	415.5	317.6	426.4	202.9	243.5	72.1	-154,156.3	-161,360.2
Total Long-Term Assets		5,984.0	6,162.3	5,723.0	5,709.6	5,930.4	6,107.1	5,627.9	4,781.5	5,649.3	5,684.6	5,706.8	5,431.2	6,622.1	6,231.4	5,544.2	5,253.5
Total Assets		9,428.3	10,008.0	9,518.5	9,326.7	8,887.0	9,378.3	8,837.7	9,363.3	9,833.8	9,656.5	8,619.2	8,403.1	10,326.0	9,832.1	9,983.8	8,467.9

Long-Term Assets		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Property, Plant & Equipment		961.5	840.4	833.4	832.0	847.0	801.3	808.0	813.4	803.7	808.4
Goodwill		3,734.4	3,734.3	3,734.4	3,734.4	3,734.3	3,734.4	3,734.3	3,734.4	3,734.4	3,734.4
Intangible Assets		32.1	42.5	53.1	63.8	74.6	91.8	109.0	126.2	143.3	160.5
Long-Term Investments		412.3	385.4	331.2	426.8	390.6	116.8	40.9	62.3	92.6	139.6
Other Long-Term Assets		1,211.2	1,159.7	1,118.0	927.0	890.8	978.7	841.3	888.2	884.2	866.7
Total Long-Term Assets		6,351.5	6,162.3	6,070.1	5,984.0	5,937.3	5,723.0	5,533.5	5,624.5	5,658.2	5,709.6
Total Assets		10,088.8	10,008.0	9,595.6	9,428.3	9,478.2	9,518.5	9,404.8	9,375.5	9,316.3	9,326.7

Current Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable		268.3	256.5	295.1	347.4	273.7	277.0	219.5	208.8	217.6	221.0	159.3	234.6	200.4	209.3	324.8	292.3
Short-Term Debt		74.7	399.4	0.0	0.0	0.0	421.5	0.0	349.9	0.0	-10.8	299.9	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities		552.7	757.7	474.4	711.0	664.9	595.3	511.5	454.5	490.3	482.9	519.8	512.3	535.2	519.2	429.2	519.4
Current Liabilities		2,043.6	2,642.0	2,104.0	2,078.9	1,876.5	2,161.1	1,543.9	1,842.5	1,738.2	1,725.1	1,801.9	1,527.7	1,441.4	1,422.0	1,466.7	1,472.0

Current Liabilities		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Accounts Payable		219.3	256.5	258.0	268.3	250.2	295.1	324.4	371.8	357.5	347.4
Short-Term Debt		399.6	399.4	0.0	0.0	0.0	46.4	0.0	0.0	0.0	0.0
Other Current Liabilities		515.0	757.7	590.9	552.7	400.8	428.0	1,711.3	655.3	362.6	711.0
Current Liabilities		2,506.5	2,642.0	2,048.1	2,043.6	2,030.0	2,104.0	2,236.8	2,262.2	2,074.2	2,078.9

Long-Term Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt		1,607.2	1,351.2	1,699.7	1,719.0	1,829.0	1,869.3	1,842.0	1,789.1	2,136.3	2,133.7	1,648.8	1,349.0	999.3	999.2	1,107.5	103.8
Capital Leases		119.7	135.5	82.9	117.7	142.2	163.5	158.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability		119.7	0.0	0.0	0.0	330.5	312.5	372.6	-785.4	650.6	209.2	187.3	177.5	114.4	112.4	0.0	0.0
Total Liabilities		4,926.3	5,223.8	5,025.8	4,851.6	4,570.1	4,834.8	4,227.1	4,540.1	5,152.9	4,685.5	4,044.8	3,484.0	3,023.8	2,832.6	2,894.2	1,859.1

Long-Term Liabilities		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Long-Term Debt		1,499.8	1,351.2	1,756.6	1,726.9	1,737.7	1,699.7	1,679.2	1,698.1	1,722.2	1,719.0
Capital Leases		270.9	135.5	124.0	119.7	130.6	82.9	90.7	95.5	105.5	117.7
Def. Tax Liability		0.0	0.0	0.0	0.0	0.0	204.5	201.1	197.2	0.0	0.0
Total Liabilities		5,259.7	5,223.8	4,952.9	4,926.3	4,997.0	5,025.8	5,073.6	5,020.6	4,881.1	4,851.6

Total Common Equity		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings		-2,272.9	-2,020.4	-2,296.4	-2,375.5	-2,653.6	-2,669.0	-2,741.4	-2,831.4	-3,355.8	-3,281.8	-3,741.2	-3,861.1	-2,631.3	-2,911.4	-2,972.4	-3,108.3
Comprehensive Income		9.0	-5.6	49.1	4.2	-2.1	55.6	-18.5	-18.2	-5.4	-37.3	-19.2	-13.8	64.6	4.7	-17.6	-1.3
Total Common Equity		4,502.0	4,784.2	4,492.7	4,475.1	4,316.9	4,543.5	4,610.6	4,823.2	4,680.9	4,971.0	4,574.4	4,919.1	7,302.2	6,999.5	7,089.7	6,608.8

Total Common Equity		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Common Stock		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings		-1,967.8	-2,020.4	-2,180.7	-2,272.9	-2,307.0	-2,296.4	-2,419.8	-2,425.9	-2,381.2	-2,375.5
Comprehensive Income		5.9	-5.6	31.8	9.0	12.1	49.1	22.1	31.1	8.3	4.2
Total Common Equity		4,829.1	4,784.2	4,642.7	4,502.0	4,481.2	4,492.7	4,331.2	4,354.9	4,435.2	4,475.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,726.9	1,750.6	1,699.7	1,719.0	1,829.0	2,290.8	1,842.0	2,139.0	2,136.3	2,133.7	1,948.7	1,349.0	999.3	999.2	1,107.5	103.8
Book Value		4,502.0	4,784.2	4,492.7	4,475.1	4,316.9	4,543.5	4,610.6	4,823.2	4,680.9	4,971.0	4,574.4	4,919.1	7,302.2	6,999.5	7,089.7	6,608.8

Other		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		4,829.1	4,784.2	4,642.7	4,502.0	4,481.2	4,492.7	4,331.2	4,354.9	4,435.2	4,475.1

Cash Flow From Operating Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income		233.7	287.9	310.2	471.0	252.7	257.8	345.0	566.9	306.2	601.2	633.7	-334.3	439.8	186.5	425.0	619.4
Depreciation & Amortization		178.4	156.9	194.7	217.7	237.4	212.4	210.3	210.5	225.6	206.7	176.5	186.1	189.9	187.0	170.0	155.3
Stock-Based Compensation		297.7	290.8	279.4	209.3	222.6	190.2	202.2	217.1	187.5	224.6	217.3	240.0	244.6	242.7	172.8	182.0
Change Working Capital		67.1	191.2	70.0	-574.6	-199.1	-90.5	-292.3	-197.6	694.9	18.5	-97.6	-53.7	-139.9	-22.9	197.9	-151.2
Change In Accounts Receivable		29.1	-119.9	183.4	-232.0	-31.8	-76.1	-118.1	96.3	203.8	-263.5	-218.9	-16.8	-139.9	139.1	18.6	-129.2
Change In Accounts Payable		-96.8	-31.6	-51.9	67.4	0.2	56.0	6.4	3.5	-10.1	66.6	-80.2	38.3	-9.5	-121.2	33.9	48.2
Change In Inventories		-175.9	82.8	-484.4	0.0	-366.5	-170.6	-188.0	-363.5	489.0	-68.2	62.6	-74.3	-131.0	-42.0	95.3	-198.1
Other Non-cash Items		345.9	83.3	280.6	-3.3	104.4	94.4	60.8	9.6	-14.5	-3.2	-22.8	742.2	35.7	67.3	13.8	-57.2
Cash from Operations		654.4	0.0	872.8	97.6	689.7	612.0	528.9	861.1	1,260.1	1,106.0	892.5	763.4	842.3	642.4	986.7	812.3

Cash Flow From Operating Activities		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Income		64.1	162.0	92.6	34.1	-0.8	124.3	76.1	24.4	85.4	180.4
Depreciation & Amortization		36.5	37.3	37.4	38.0	44.2	47.3	48.9	49.1	49.4	52.3
Stock-Based Compensation		62.6	79.4	70.2	61.3	79.9	81.8	74.7	62.0	60.9	55.4
Change Working Capital		159.6	68.2	41.8	-121.2	202.4	-265.1	251.0	104.2	-20.1	54.5
Change In Accounts Receivable		246.2	-206.3	-78.8	0.0	228.8	-106.3	-29.8	153.4	166.1	-197.7
Change In Accounts Payable		-35.3	-0.4	-8.3	15.4	-38.3	-30.0	-43.9	6.6	15.4	-8.3
Change In Inventories		-3.1	48.0	41.3	16.0	-22.5	-98.7	-70.7	-169.3	-145.7	0.0
Other Non-cash Items		28.5	7.3	33.5	16.6	25.9	128.4	5.2	9.2	15.9	-0.5
Cash from Operations		0.0	0.0	0.0	0.0	0.0	9.1	329.2	343.0	191.5	119.6

Cash Flow From Investing Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure		-134.4	-115.5	-159.4	-105.1	-100.0	-100.4	-109.6	-147.4	-151.2	-214.7	-210.3	-192.9	-243.1	-414.0	-266.3	-185.3
Acquisitions		-0.7	30.0	-0.7	74.5	-192.7	-434.0	-278.2	-59.1	42.0	-144.6	-3.5	78.6	-10.0	-139.4	-30.7	-374.8
Investments		-547.5	-609.2	-166.6	-120.6	-659.9	-984.4	-3,316.9	-1,246.0	-1,897.8	-1,623.2	-1,496.2	-2,466.5	-1,821.0	-1,512.8	-2,335.6	-1,584.7
Sales of Investment		240.4	304.4	264.9	556.2	965.7	1,235.1	3,176.5	2,017.3	1,698.0	1,533.9	1,192.0	2,970.2	1,511.2	1,490.4	1,926.6	1,624.4
Other Investing Activities		-260.9	0.0	-5.8	2.5	0.7	-5.2	0.0	0.0	0.0	-1.5	9.3	44.6	-1.5	-20.9	-1.2	-12.4
Cash from Investing		-441.8	0.0	-67.6	407.5	13.8	-288.9	-528.2	564.8	-309.0	-450.1	-508.7	434.0	-564.4	-596.7	-707.2	-532.8

Cash Flow From Investing Activities		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Capital Expenditure		-24.3	-27.2	-30.1	-23.4	-34.8	-35.4	-40.8	-41.1	-42.1	-31.7
Acquisitions		0.0	0.0	0.0	0.0	0.0	-0.7	0.0	0.0	7.4	-10.7
Investments		-215.4	-130.8	-74.0	-111.1	-286.2	-133.0	-17.2	-9.0	-7.4	-1.0
Sales of Investment		83.7	79.9	88.5	80.5	55.5	50.6	53.8	69.7	90.8	119.4
Other Investing Activities		0.0	0.0	0.0	0.0	0.0	0.1	0.3	-7.1	-6.5	0.3
Cash from Investing		0.0	0.0	0.0	0.0	0.0	-118.4	-3.9	12.5	42.2	76.3

Cash Flow From Financing Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid		-120.2	0.0	0.0	0.0	-423.8	-376.2	-950.0	0.0	0.0	-315.5	-595.0	-0.4	-1.4	-1.4	0.0	0.0
Debt Issued		149.0	50.9	-19.3	-110.0	-38.0	825.0	653.0	2.7	2.6	500.5	1,194.7	350.1	1.5	-106.9	1,003.7	103.8
Issuance of Common Stock		62.9	0.0	61.9	57.2	56.4	54.7	55.6	56.9	64.5	62.3	121.2	159.8	141.7	99.1	347.0	451.0
Repurchase of Common Stock		-260.9	-17.9	-397.6	-315.2	-443.5	-381.1	-554.9	-756.6	-725.8	-324.6	-1,153.6	-2,262.5	-577.8	-650.6	-548.6	-565.5
Dividends Paid		-283.2	0.0	-280.8	-270.4	-259.1	-264.1	-260.1	-249.3	-150.4	-152.5	-156.3	-86.0	0.0	0.0	0.0	0.0
Other Financing Activities		197.9	0.0	-2.3	0.0	-61.7	744.3	480.6	-19.6	16.9	500.7	1,202.3	364.9	35.8	4.6	1,020.7	42.0
Cash from Financing		-361.3	0.0	-618.8	-528.4	-1,131.7	-222.4	-1,228.8	-968.6	-794.8	-229.6	-581.4	-1,824.2	-401.7	-548.3	819.0	-72.4

Cash Flow From Financing Activities		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Debt Repaid		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued		148.8	-6.0	29.7	-10.8	38.0	20.5	-18.9	-24.1	3.2	1,719.0
Issuance of Common Stock		0.0	0.0	0.0	0.0	0.0	0.2	30.1	0.5	31.1	0.4
Repurchase of Common Stock		-17.0	-2.7	-0.6	-120.0	-14.6	-0.8	-125.5	-120.0	-151.3	-88.4
Dividends Paid		0.0	0.0	0.0	0.0	0.0	-70.3	-70.0	-69.9	-70.6	-67.6
Other Financing Activities		0.0	0.0	0.0	0.0	0.0	-1.0	0.0	-1.3	0.0	0.0
Cash from Financing		0.0	0.0	0.0	0.0	0.0	-71.9	-165.4	-190.7	-190.8	-155.6

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-156.3	151.5	186.6	-45.0	-440.3	106.5	-1,229.3	446.7	173.3	412.3	-218.7	-644.4	-123.8	-502.6	1,098.5	207.2
Closing Cash Balance		948.5	1,235.8	1,084.3	897.7	942.7	1,383.0	1,276.5	2,505.8	2,006.5	1,833.2	1,420.9	1,639.6	2,284.0	2,407.8	2,910.4	1,811.9

Cash position		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Change in Cash		64.2	155.4	129.5	-135.4	2.0	-176.9	154.0	165.4	44.1	48.1
Closing Cash Balance		1,300.0	1,235.8	1,080.4	948.5	1,083.9	1,084.3	1,261.2	1,107.2	941.8	897.7

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		520.0	672.6	713.4	-7.5	589.7	511.6	419.3	713.7	1,108.9	891.3	682.2	570.5	599.2	228.4	720.4	627.0
Real Free Cash Flow		222.3	381.8	434.0	-216.8	367.1	321.4	217.1	496.6	921.4	666.7	464.9	330.5	354.6	-14.3	547.6	445.1

Free Cash Flow		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Free Cash Flow		292.2	252.6	162.1	-32.3	290.2	-26.3	288.4	301.9	149.4	87.9
Real Free Cash Flow		229.6	173.2	91.9	-93.6	210.3	-108.1	213.7	239.9	88.5	32.5

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií